Opal Statements
OP
Opal Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
70.95
100
47.876
67.5
23.074
32.5
—
0
13.981
19.7
21.43
30.2
1.644
2.3
-1.189
-1.7
1.453
2
1.908
2.7
—
0
-0.153
-0.2
-0.006
27.675
64.952
100
47.648
73.4
17.304
26.6
—
0
13.444
20.7
17.941
27.6
-0.637
-1
0.245
0.4
1.069
1.6
0.677
1
—
0
-0.316
-0.5
-0.012
27.368
87.008
100
51.393
59.1
35.615
40.9
—
0
9.831
11.3
23.851
27.4
11.764
13.5
4.793
5.5
2.878
3.3
20.093
23.1
—
0
2.991
3.4
0.11
27.261
71.1
100
51.63
72.6
19.47
27.4
—
0
13.86
19.5
17.6
24.8
1.87
2.6
-1.16
-1.6
0.47
0.7
0.23
0.3
—
0
-0.4
-0.6
-0.01
26.98
55.04
100
43.86
79.7
11.18
20.3
—
0
13.93
25.3
17.55
31.9
-6.37
-11.6
-1.95
-3.5
-0.5
-0.9
114.05
207.2
—
0
17.92
32.6
0.66
27.25
42.96
100
35.93
83.6
7.03
16.4
—
0
14.74
34.3
18.3
42.6
-11.28
-26.3
0.06
0.1
3.87
9
-7.35
-17.1
—
0
-1.58
-3.7
-0.06
27.38
66.72
100
46.97
70.4
19.75
29.6
—
0
14.01
21
17.33
26
2.42
3.6
2.67
4
26.93
40.4
32.02
48
—
0
4.52
6.8
0.17
27.24
66.55
100
49.09
73.8
17.46
26.2
—
0
16.01
24.1
19.4
29.2
-1.94
-2.9
2.9
4.4
0.04
0.06
5.37
8.1
—
0
-1.13
-1.7
-0.04
25.67
53.22
100
39.37
74
13.85
26
—
0
8.22
15.4
11.54
21.7
2.31
4.3
-2.74
-5.1
0.09
0.2
-0.34
-0.6
—
0
—
0
—
25.67
49.05
100
35.52
72.4
13.53
27.6
—
0
11.12
22.7
14.52
29.6
-0.99
-2.02
-3.71
-7.6
0.24
0.5
-4.47
-9.1
—
0
—
0
—
25.67